DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.92
Today's Fair Value
$17.52 -34.92%
Margin of Safety
-53.65%
Projected Value (5Y)
$28.21 +4.79%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 12.76% | CAGR (5y): -18.22%
%
Regression: -0.58% | CAGR (5y): 0.1%
%
Regression: -0.18% | CAGR (5y): -0.85%
Capped at 30.00x (Historical 5y: 12.5x)
%